^{Calculate the DCF using these statements:}

Laboratoire Galaxie S.A.S. PARTIAL INCOME STATEMENT ( in thousands) \begin{tabular}{c} FYE \\ Dec20(A) \\ \hline \end{tabular} \begin{tabular}{c} FYE \\ Dec22(A) \\ \hline \end{tabular} \begin{tabular}{c} FYE \\ Dec23(P) \\ \hline \end{tabular} \begin{tabular}{c} FYE \\ Dec24(P) \\ \hline \end{tabular} \begin{tabular}{c} FYE \\ Dec25(P) \\ \hline \end{tabular} Branded Rx Parasitx Katayamorol Generic Rx Simvastatin Lisinopril Levothyroxine Sodium Amlodipine Besylate Omeprazole Azithromycin Hydrochlorothiazide Animal Health Equestrix Trichino Other Revenue Non-recurring Divestment Proceeds Net Sales \% Growth Cost of Sales Gross Profit \% Margin Variable Costs Unadjusted Fixed Costs Operating Expenses EBITDA \% Margin I ahoratoire Galaxie S.A.S